As of 2024-12-12, the Intrinsic Value of MTY Food Group Inc (MTY.TO) is
69.21 CAD. This MTY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.84 CAD, the upside of MTY Food Group Inc is
41.70%.
The range of the Intrinsic Value is 36.87 - 148.90 CAD
69.21 CAD
Intrinsic Value
MTY.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.87 - 148.90 |
69.21 |
41.7% |
| DCF (Growth 10y) |
39.76 - 139.56 |
68.85 |
41.0% |
| DCF (EBITDA 5y) |
19.84 - 32.73 |
26.17 |
-46.4% |
| DCF (EBITDA 10y) |
27.84 - 45.69 |
36.27 |
-25.7% |
| Fair Value |
102.34 - 102.34 |
102.34 |
109.53% |
| P/E |
55.85 - 73.27 |
63.30 |
29.6% |
| EV/EBITDA |
16.21 - 63.78 |
40.52 |
-17.0% |
| EPV |
51.38 - 90.56 |
70.97 |
45.3% |
| DDM - Stable |
22.94 - 59.20 |
41.07 |
-15.9% |
| DDM - Multi |
22.32 - 44.34 |
29.64 |
-39.3% |
MTY.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,144.36 |
| Beta |
1.16 |
| Outstanding shares (mil) |
23.43 |
| Enterprise Value (mil) |
2,283.98 |
| Market risk premium |
5.10% |
| Cost of Equity |
11.36% |
| Cost of Debt |
4.45% |
| WACC |
7.11% |